Annual Income Statements for Rice Acquisition Corp. II
Annual Income Statements for Rice Acquisition Corp. II
This table shows Rice Acquisition Corp. II's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Rice Acquisition Corp. II
This table shows Rice Acquisition Corp. II's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
| Metric |
|
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
| Net Income / (Loss) Attributable to Common Shareholders |
|
-17 |
-31 |
-31 |
-11 |
-4.27 |
0.82 |
-34 |
-119 |
-28 |
-411 |
-20 |
| Consolidated Net Income / (Loss) |
|
-17 |
-92 |
-92 |
-42 |
-17 |
-6.81 |
-99 |
-374 |
-82 |
-1,160 |
-58 |
| Net Income / (Loss) Continuing Operations |
|
-17 |
-92 |
-92 |
-42 |
-17 |
-6.81 |
-99 |
-374 |
-82 |
-1,160 |
-58 |
| Total Pre-Tax Income |
|
-17 |
-92 |
-92 |
-46 |
-20 |
-12 |
-98 |
-373 |
-84 |
-1,161 |
-60 |
| Total Operating Income |
|
-17 |
-39 |
-39 |
-39 |
-45 |
-47 |
-50 |
-475 |
-91 |
-1,156 |
-70 |
| Total Operating Expenses |
|
17 |
39 |
39 |
39 |
45 |
47 |
50 |
475 |
91 |
1,146 |
80 |
| Selling, General & Admin Expense |
|
5.67 |
8.10 |
8.39 |
6.41 |
7.79 |
8.45 |
7.62 |
8.69 |
14 |
9.11 |
8.97 |
| Marketing Expense |
|
0.34 |
0.93 |
0.93 |
0.75 |
0.88 |
1.03 |
1.21 |
1.19 |
1.49 |
1.40 |
0.84 |
| Research & Development Expense |
|
7.74 |
9.59 |
9.32 |
12 |
16 |
18 |
20 |
27 |
54 |
25 |
66 |
| Depreciation Expense |
|
3.33 |
20 |
20 |
20 |
20 |
20 |
21 |
22 |
22 |
16 |
3.45 |
| Impairment Charge |
|
- |
- |
- |
0.00 |
0.00 |
0.00 |
- |
416 |
0.00 |
1,096 |
0.48 |
| Total Other Income / (Expense), net |
|
-0.03 |
-53 |
-53 |
-6.89 |
25 |
36 |
-48 |
101 |
6.89 |
4.84 |
0.93 |
| Interest & Investment Income |
|
- |
- |
8.68 |
7.69 |
9.03 |
7.99 |
- |
5.88 |
5.47 |
4.84 |
4.12 |
| Other Income / (Expense), net |
|
0.00 |
-62 |
-62 |
-15 |
16 |
28 |
-55 |
95 |
1.42 |
0.00 |
-3.19 |
| Income Tax Expense |
|
0.00 |
-0.01 |
-0.01 |
-4.04 |
-2.35 |
-4.75 |
0.56 |
0.40 |
-1.62 |
-1.18 |
-1.90 |
| Net Income / (Loss) Attributable to Noncontrolling Interest |
|
0.00 |
-61 |
-61 |
-30 |
-13 |
-7.63 |
-65 |
-254 |
-54 |
-748 |
-38 |
| Basic Earnings per Share |
|
($4.55) |
($0.44) |
($0.44) |
($0.16) |
($0.06) |
$0.01 |
($0.46) |
($1.55) |
($0.36) |
($5.28) |
($0.15) |
| Weighted Average Basic Shares Outstanding |
|
3.75M |
68.97M |
68.97M |
71.90M |
72.18M |
73.54M |
73.40M |
77.00M |
77.70M |
77.88M |
78.82M |
| Diluted Earnings per Share |
|
($4.55) |
($0.44) |
($0.44) |
($0.16) |
($0.06) |
$0.01 |
($0.46) |
($1.55) |
($0.36) |
($5.28) |
($0.15) |
| Weighted Average Diluted Shares Outstanding |
|
3.75M |
68.97M |
68.97M |
71.90M |
72.18M |
73.54M |
73.40M |
77.00M |
77.70M |
77.88M |
78.82M |
| Weighted Average Basic & Diluted Shares Outstanding |
|
43.13M |
213.07M |
- |
213.77M |
215.37M |
215.42M |
217.63M |
219.07M |
219.22M |
222.14M |
224.42M |
Annual Cash Flow Statements for Rice Acquisition Corp. II
This table details how cash moves in and out of Rice Acquisition Corp. II's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
| Metric |
2022 |
2024 |
2025 |
| Net Change in Cash & Equivalents |
4.72 |
-205 |
-130 |
| Net Cash From Operating Activities |
-17 |
-32 |
-121 |
| Net Cash From Continuing Operating Activities |
-17 |
-32 |
-121 |
| Net Income / (Loss) Continuing Operations |
-55 |
-165 |
-1,673 |
| Consolidated Net Income / (Loss) |
-55 |
-165 |
-1,673 |
| Depreciation Expense |
13 |
82 |
62 |
| Non-Cash Adjustments To Reconcile Net Income |
27 |
56 |
1,487 |
| Changes in Operating Assets and Liabilities, net |
-2.16 |
-4.42 |
3.05 |
| Net Cash From Investing Activities |
-0.12 |
-169 |
-8.81 |
| Net Cash From Continuing Investing Activities |
-0.12 |
-169 |
-8.81 |
| Purchase of Property, Plant & Equipment |
-0.12 |
-70 |
-34 |
| Purchase of Investments |
0.00 |
-170 |
-186 |
| Sale and/or Maturity of Investments |
- |
71 |
212 |
| Net Cash From Financing Activities |
21 |
-4.93 |
-0.23 |
| Net Cash From Continuing Financing Activities |
21 |
-4.93 |
-0.23 |
| Issuance of Common Equity |
30 |
0.00 |
0.14 |
| Other Financing Activities, net |
0.00 |
-4.93 |
-0.37 |
| Cash Interest Paid |
0.08 |
0.00 |
0.03 |
| Cash Income Taxes Paid |
- |
0.00 |
0.00 |
Quarterly Cash Flow Statements for Rice Acquisition Corp. II
This table details how cash moves in and out of Rice Acquisition Corp. II's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
| Metric |
|
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
| Net Change in Cash & Equivalents |
|
-4.11 |
0.08 |
2.71 |
-108 |
-21 |
-19 |
-57 |
-29 |
-16 |
-55 |
-30 |
| Net Cash From Operating Activities |
|
-4.00 |
-5.14 |
-5.48 |
-2.66 |
-8.17 |
-7.84 |
-13 |
-20 |
-25 |
-48 |
-28 |
| Net Cash From Continuing Operating Activities |
|
-4.00 |
-5.14 |
-5.51 |
-2.66 |
-8.17 |
-7.84 |
-13 |
-20 |
-25 |
-48 |
-28 |
| Net Income / (Loss) Continuing Operations |
|
-17 |
-17 |
-17 |
-42 |
-17 |
-6.81 |
-99 |
-374 |
-82 |
-1,160 |
-58 |
| Consolidated Net Income / (Loss) |
|
-17 |
-17 |
-17 |
-42 |
-17 |
-6.81 |
-99 |
-374 |
-82 |
-1,160 |
-58 |
| Depreciation Expense |
|
3.35 |
3.27 |
2.53 |
20 |
37 |
20 |
21 |
22 |
22 |
16 |
3.45 |
| Non-Cash Adjustments To Reconcile Net Income |
|
9.20 |
6.44 |
5.38 |
22 |
-8.21 |
-20 |
62 |
350 |
16 |
1,117 |
4.32 |
| Changes in Operating Assets and Liabilities, net |
|
0.89 |
2.21 |
3.69 |
-3.33 |
-2.84 |
-1.32 |
2.60 |
-18 |
19 |
-20 |
22 |
| Net Cash From Investing Activities |
|
-0.12 |
-0.62 |
-1.82 |
-106 |
-13 |
-11 |
-39 |
-8.76 |
8.66 |
-6.63 |
-2.07 |
| Net Cash From Continuing Investing Activities |
|
-0.12 |
-0.62 |
-1.82 |
-106 |
-13 |
-11 |
-39 |
-8.76 |
8.66 |
-6.63 |
-2.07 |
| Purchase of Property, Plant & Equipment |
|
-0.12 |
-0.62 |
-1.82 |
-9.52 |
-8.28 |
-22 |
-30 |
-9.44 |
-3.41 |
-3.31 |
-18 |
| Purchase of Investments |
|
- |
0.00 |
- |
-96 |
-26 |
-9.91 |
-38 |
-25 |
-106 |
-26 |
-30 |
| Sale and/or Maturity of Investments |
|
- |
- |
- |
0.00 |
- |
22 |
29 |
25 |
118 |
22 |
46 |
| Net Cash From Financing Activities |
|
0.00 |
5.84 |
10 |
0.00 |
0.06 |
-0.15 |
-4.84 |
-0.05 |
-0.05 |
-0.07 |
-0.07 |
| Net Cash From Continuing Financing Activities |
|
0.00 |
5.84 |
10 |
0.00 |
0.06 |
-0.15 |
-4.84 |
-0.05 |
-0.05 |
-0.07 |
-0.07 |
| Other Financing Activities, net |
|
- |
- |
- |
0.00 |
- |
-0.15 |
-4.84 |
-0.05 |
-0.05 |
-0.07 |
-0.21 |
Annual Balance Sheets for Rice Acquisition Corp. II
This table presents Rice Acquisition Corp. II's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
| Metric |
|
2021 |
2022 |
2023 |
2024 |
2025 |
| Total Assets |
|
348 |
78 |
2,471 |
2,294 |
600 |
| Total Current Assets |
|
3.33 |
7.50 |
641 |
513 |
344 |
| Cash & Equivalents |
|
2.57 |
5.16 |
537 |
329 |
199 |
| Short-Term Investments |
|
- |
0.00 |
100 |
178 |
138 |
| Note & Lease Receivable |
|
- |
0.00 |
1.94 |
3.68 |
1.38 |
| Prepaid Expenses |
|
0.75 |
0.18 |
1.87 |
1.77 |
4.50 |
| Plant, Property, & Equipment, net |
|
0.00 |
70 |
97 |
151 |
33 |
| Total Noncurrent Assets |
|
345 |
1.05 |
1,733 |
1,630 |
223 |
| Long-Term Investments |
|
- |
- |
0.00 |
23 |
38 |
| Goodwill |
|
- |
0.00 |
424 |
360 |
0.00 |
| Intangible Assets |
|
- |
0.26 |
1,307 |
1,241 |
182 |
| Other Noncurrent Operating Assets |
|
345 |
0.78 |
2.21 |
5.80 |
3.37 |
| Total Liabilities & Shareholders' Equity |
|
348 |
78 |
2,471 |
2,294 |
600 |
| Total Liabilities |
|
42 |
14 |
140 |
132 |
64 |
| Total Current Liabilities |
|
0.52 |
8.45 |
12 |
18 |
47 |
| Accounts Payable |
|
0.14 |
0.58 |
0.62 |
3.09 |
1.44 |
| Accrued Expenses |
|
0.38 |
2.39 |
11 |
14 |
7.57 |
| Other Current Liabilities |
|
- |
5.48 |
0.49 |
1.20 |
38 |
| Total Noncurrent Liabilities |
|
42 |
5.28 |
128 |
114 |
17 |
| Asset Retirement Reserve & Litigation Obligation |
|
- |
2.42 |
2.06 |
3.27 |
3.60 |
| Noncurrent Deferred & Payable Income Tax Liabilities |
|
- |
0.00 |
58 |
4.31 |
0.00 |
| Other Noncurrent Operating Liabilities |
|
30 |
2.87 |
68 |
106 |
13 |
| Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Redeemable Noncontrolling Interest |
|
345 |
0.00 |
1,546 |
1,507 |
331 |
| Total Equity & Noncontrolling Interests |
|
-39 |
64 |
785 |
656 |
204 |
| Total Preferred & Common Equity |
|
-39 |
64 |
785 |
656 |
204 |
| Preferred Stock |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Common Equity |
|
-39 |
64 |
785 |
656 |
204 |
| Common Stock |
|
0.00 |
289 |
852 |
772 |
898 |
| Retained Earnings |
|
-39 |
-225 |
-67 |
-116 |
-695 |
| Accumulated Other Comprehensive Income / (Loss) |
|
- |
0.02 |
0.00 |
0.03 |
0.13 |
Quarterly Balance Sheets for Rice Acquisition Corp. II
This table presents Rice Acquisition Corp. II's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.
| Metric |
|
Q2 2022 |
Q3 2022 |
Q1 2023 |
Q2 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
| Total Assets |
|
348 |
349 |
355 |
2,491 |
2,445 |
2,357 |
2,337 |
1,839 |
1,789 |
630 |
| Total Current Assets |
|
2.68 |
2.41 |
1.06 |
651 |
600 |
583 |
564 |
498 |
409 |
370 |
| Cash & Equivalents |
|
2.13 |
2.01 |
0.84 |
545 |
429 |
405 |
386 |
300 |
284 |
229 |
| Short-Term Investments |
|
- |
- |
- |
100 |
169 |
174 |
173 |
191 |
119 |
136 |
| Note & Lease Receivable |
|
- |
- |
- |
2.90 |
0.37 |
0.81 |
2.36 |
5.13 |
1.73 |
1.47 |
| Prepaid Expenses |
|
0.55 |
0.40 |
0.20 |
2.66 |
1.50 |
2.35 |
2.41 |
2.08 |
3.38 |
2.73 |
| Plant, Property, & Equipment, net |
|
0.00 |
0.00 |
0.00 |
92 |
101 |
108 |
131 |
100 |
97 |
16 |
| Total Noncurrent Assets |
|
346 |
347 |
354 |
1,748 |
1,744 |
1,666 |
1,642 |
1,241 |
1,284 |
244 |
| Long-Term Investments |
|
- |
- |
- |
- |
28 |
27 |
18 |
10 |
69 |
56 |
| Goodwill |
|
- |
- |
- |
424 |
424 |
360 |
360 |
0.00 |
0.00 |
0.00 |
| Intangible Assets |
|
- |
- |
- |
1,324 |
1,290 |
1,274 |
1,258 |
1,225 |
1,208 |
184 |
| Other Noncurrent Operating Assets |
|
346 |
347 |
354 |
0.18 |
2.12 |
4.85 |
5.78 |
5.97 |
7.17 |
3.77 |
| Total Liabilities & Shareholders' Equity |
|
348 |
349 |
355 |
2,491 |
2,445 |
2,357 |
2,337 |
1,839 |
1,789 |
630 |
| Total Liabilities |
|
18 |
20 |
47 |
229 |
150 |
116 |
91 |
40 |
59 |
47 |
| Total Current Liabilities |
|
0.65 |
1.54 |
5.84 |
9.41 |
11 |
15 |
27 |
21 |
42 |
22 |
| Accounts Payable |
|
0.00 |
0.06 |
0.03 |
1.69 |
2.67 |
1.98 |
3.64 |
0.85 |
1.05 |
1.31 |
| Accrued Expenses |
|
0.65 |
1.47 |
5.82 |
7.43 |
7.21 |
12 |
18 |
10 |
10 |
11 |
| Other Current Liabilities |
|
- |
- |
- |
0.29 |
0.67 |
0.60 |
5.21 |
10 |
31 |
9.52 |
| Total Noncurrent Liabilities |
|
18 |
19 |
41 |
220 |
139 |
101 |
64 |
19 |
17 |
25 |
| Asset Retirement Reserve & Litigation Obligation |
|
- |
- |
- |
2.02 |
2.10 |
2.15 |
2.19 |
3.35 |
3.43 |
3.51 |
| Noncurrent Deferred & Payable Income Tax Liabilities |
|
- |
- |
- |
64 |
63 |
42 |
16 |
4.70 |
3.08 |
1.90 |
| Other Noncurrent Operating Liabilities |
|
5.94 |
7.17 |
29 |
154 |
74 |
58 |
45 |
11 |
11 |
20 |
| Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Redeemable Noncontrolling Interest |
|
345 |
347 |
354 |
2,157 |
1,636 |
1,511 |
1,478 |
1,161 |
1,114 |
439 |
| Total Equity & Noncontrolling Interests |
|
-16 |
-18 |
-46 |
104 |
660 |
730 |
767 |
637 |
616 |
144 |
| Total Preferred & Common Equity |
|
-16 |
-18 |
-45 |
104 |
660 |
730 |
767 |
637 |
616 |
144 |
| Preferred Stock |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Common Equity |
|
-16 |
-18 |
-45 |
104 |
660 |
730 |
767 |
637 |
616 |
144 |
| Common Stock |
|
0.00 |
0.00 |
0.00 |
193 |
738 |
813 |
849 |
873 |
880 |
819 |
| Retained Earnings |
|
-16 |
-18 |
-45 |
-89 |
-78 |
-83 |
-82 |
-235 |
-264 |
-675 |
| Accumulated Other Comprehensive Income / (Loss) |
|
- |
- |
- |
0.00 |
0.22 |
-0.07 |
0.11 |
0.04 |
0.06 |
0.12 |
Annual Metrics And Ratios for Rice Acquisition Corp. II
This table displays calculated financial ratios and metrics derived from Rice Acquisition Corp. II's official financial filings.
| Metric |
2022 |
2024 |
2025 |
| DEI Shares Outstanding |
- |
- |
222,142,079.00 |
| DEI Adjusted Shares Outstanding |
- |
- |
222,142,079.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
- |
- |
-2.60 |
| Growth Metrics |
- |
- |
- |
| Profitability Metrics |
- |
- |
- |
| Net Operating Profit after Tax (NOPAT) |
-35 |
-127 |
-1,254 |
| Return On Investment Capital (ROIC_SIMPLE) |
- |
-19.36% |
-615.11% |
| Earnings before Interest and Taxes (EBIT) |
-50 |
-207 |
-1,698 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
-37 |
-125 |
-1,636 |
| Valuation Ratios |
- |
- |
- |
| Leverage & Solvency |
- |
- |
- |
| Liquidity Ratios |
- |
- |
- |
| Cash Flow Metrics |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
0.00 |
219 |
| Efficiency Ratios |
- |
- |
- |
| Capital & Investment Metrics |
- |
- |
- |
| Invested Capital |
59 |
1,632 |
159 |
| Increase / (Decrease) in Invested Capital |
0.00 |
0.00 |
-1,473 |
| Book Value per Share |
$1.49 |
$3.04 |
$0.92 |
| Tangible Book Value per Share |
$1.49 |
($4.39) |
$0.10 |
| Total Capital |
64 |
2,162 |
535 |
| Total Debt |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
0.00 |
0.00 |
0.00 |
| Net Debt |
-5.16 |
-530 |
-376 |
| Capital Expenditures (CapEx) |
0.12 |
70 |
34 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
-6.12 |
-12 |
-42 |
| Debt-free Net Working Capital (DFNWC) |
-0.96 |
495 |
296 |
| Net Working Capital (NWC) |
-0.96 |
495 |
296 |
| Net Nonoperating Expense (NNE) |
20 |
38 |
419 |
| Net Nonoperating Obligations (NNO) |
-5.16 |
-530 |
-376 |
| Total Depreciation and Amortization (D&A) |
13 |
82 |
62 |
| Earnings Adjustments |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.18 |
($0.67) |
($7.34) |
| Adjusted Weighted Average Basic Shares Outstanding |
43.13M |
73.40M |
78.82M |
| Adjusted Diluted Earnings per Share |
$0.00 |
($0.67) |
($7.34) |
| Adjusted Weighted Average Diluted Shares Outstanding |
43.13M |
73.40M |
78.82M |
| Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
43.13M |
217.63M |
224.42M |
| Normalized Net Operating Profit after Tax (NOPAT) |
-35 |
-127 |
-196 |
| Debt Service Ratios |
- |
- |
- |
| Payout Ratios |
- |
- |
- |
Quarterly Metrics And Ratios for Rice Acquisition Corp. II
This table displays calculated financial ratios and metrics derived from Rice Acquisition Corp. II's official financial filings.
| Metric |
|
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
222,142,079.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
222,142,079.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
-0.09 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Net Operating Profit after Tax (NOPAT) |
|
-12 |
-27 |
-27 |
-27 |
-31 |
-33 |
-35 |
-332 |
-63 |
-810 |
-49 |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
-5.39% |
-52.13% |
-10.29% |
-563.12% |
-24.08% |
| Earnings before Interest and Taxes (EBIT) |
|
-17 |
-101 |
-101 |
-53 |
-29 |
-20 |
-105 |
-379 |
-89 |
-1,156 |
-73 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-14 |
-81 |
-81 |
-33 |
8.30 |
0.66 |
-84 |
-357 |
-67 |
-1,141 |
-70 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
2.39 |
-1,315 |
300 |
-1,390 |
-50 |
-1,701 |
0.00 |
40 |
313 |
698 |
1,424 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
307 |
1,616 |
0.00 |
1,670 |
1,635 |
1,668 |
1,632 |
1,298 |
1,258 |
161 |
159 |
| Increase / (Decrease) in Invested Capital |
|
-14 |
1,288 |
-327 |
1,363 |
18 |
1,668 |
0.00 |
-372 |
-376 |
-1,507 |
-1,473 |
| Book Value per Share |
|
($1.05) |
$0.50 |
$0.00 |
$3.09 |
$3.42 |
$3.56 |
$3.04 |
$2.93 |
$2.81 |
$0.66 |
$0.92 |
| Tangible Book Value per Share |
|
($1.05) |
($7.83) |
$0.00 |
($4.93) |
($4.23) |
($3.95) |
($4.39) |
($2.70) |
($2.70) |
($0.18) |
$0.10 |
| Total Capital |
|
308 |
2,261 |
0.00 |
2,296 |
2,241 |
2,246 |
2,162 |
1,799 |
1,730 |
582 |
535 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
-0.84 |
-645 |
0.00 |
-626 |
-607 |
-578 |
-530 |
-501 |
-472 |
-422 |
-376 |
| Capital Expenditures (CapEx) |
|
0.62 |
0.00 |
0.00 |
9.52 |
8.28 |
22 |
30 |
9.44 |
3.41 |
3.31 |
18 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-5.63 |
-3.80 |
0.00 |
-8.31 |
-11 |
-22 |
-12 |
-14 |
-37 |
-18 |
-42 |
| Debt-free Net Working Capital (DFNWC) |
|
-4.79 |
641 |
0.00 |
589 |
569 |
537 |
495 |
477 |
367 |
347 |
296 |
| Net Working Capital (NWC) |
|
-4.79 |
641 |
0.00 |
589 |
569 |
537 |
495 |
477 |
367 |
347 |
296 |
| Net Nonoperating Expense (NNE) |
|
5.14 |
65 |
65 |
14 |
-14 |
-26 |
64 |
41 |
19 |
350 |
8.89 |
| Net Nonoperating Obligations (NNO) |
|
-0.84 |
-645 |
0.00 |
-626 |
-607 |
-578 |
-530 |
-501 |
-472 |
-422 |
-376 |
| Total Depreciation and Amortization (D&A) |
|
3.27 |
20 |
20 |
20 |
37 |
20 |
21 |
22 |
22 |
16 |
3.45 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.10) |
($0.44) |
$0.00 |
($0.16) |
($0.06) |
$0.01 |
($0.46) |
($1.55) |
($0.36) |
($5.28) |
($0.15) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
43.13M |
68.97M |
0.00 |
71.89M |
72.18M |
73.54M |
73.40M |
77.00M |
77.70M |
77.88M |
78.82M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
($0.44) |
$0.00 |
($0.16) |
($0.06) |
$0.01 |
($0.46) |
($1.55) |
($0.36) |
($5.28) |
($0.15) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
43.13M |
68.97M |
0.00 |
71.89M |
72.18M |
73.54M |
73.40M |
77.00M |
77.70M |
77.88M |
78.82M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
43.13M |
213.07M |
0.00 |
213.77M |
215.37M |
215.42M |
217.63M |
219.07M |
219.22M |
222.14M |
224.42M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-12 |
-27 |
-27 |
-27 |
-31 |
-33 |
-35 |
-41 |
-63 |
-42 |
-49 |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Key Financial Trends
Here are 10 key takeaways from NET Power (NPWR) quarterly results across the last four years, focused on the 2025 period and notable context from earlier quarters. The bullets are ordered to highlight positives first, then neutral observations, then negatives.
- Healthy liquidity at quarter-end. Cash & equivalents ranged from about $229 million (Q3 2025) to roughly $386 million (Q4 2024), providing a solid liquidity cushion despite ongoing losses.
- Occasional financing inflows via equity. In Q1 2025, the company raised about $5.8 million through issuance of common equity, contributing a modest cash inflow from financing.
- Interest income adds ongoing cash support. Interest & investment income was several million dollars per quarter (approximately $4–7+ million across recent quarters), helping cushion cash flow.
- Investing activity includes occasional cash inflows from asset sales. Sale/maturity of investments produced sizable inflows in some quarters (e.g., about $22.5 million in Q3 2025 and $45.8 million in Q4 2025), contributing to liquidity in those periods.
- Operating revenue remains minimal. Operating revenue is mostly negligible or zero in many quarters, indicating limited ongoing top-line generation.
- Redeemable noncontrolling interest is large and recurring. Redeemable noncontrolling interests sit at substantial levels across several periods, which can complicate the equity picture and reflect complex financing/ownership arrangements.
- One-time impairment hits profitability hard in 2025. A major impairment charge in Q3 2025 was about $1.10 billion, drastically depressing operating and net income for that quarter.
- Operating cash flow consistently negative in 2025. Net cash from continuing operating activities was negative in each 2025 quarter, signaling ongoing cash burn from core operations.
- Significant losses and negative earnings per share. Net income attributable to common shareholders was deeply negative in multiple periods (e.g., about -$411.5 million in Q3 2025), with EPS far in the red (Q3 2025 basic/diluted EPS around -$5.28).
- Balance-sheet signals volatility and structural challenges. Very large redeemable/noncontrolling interests and sizable accumulated deficits contribute to a fragile equity base and a complex balance sheet, which can raise questions for investors about sustainability and ownership structure.
If you’d like, I can tailor a deeper, year-by-year summary or generate a quick table highlighting how revenue, net income, cash flow from operations, and equity metrics evolved quarter-by-quarter over the four-year window.
05/05/26 06:01 PM ETAI Generated. May Contain Errors.